Flat
G78
1 bed
0 baths
0/2, 17 Graham Street, Barrhead, Glasgow, East Renfrewshire G78
Scotland, Scotland · G78
View property listing
Initial Investment
£10,570First YearProfit From Rental Income
£-9,646
↘ -91%After 5 Years
Change In Property Value
£8,002
↗ 28%After 5 Years
Return On Investment
-16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,164 | £1,187 | £1,211 | £1,241 | £1,272 | £6,076 |
| Total Expenses | £3,049 | £3,102 | £3,145 | £3,190 | £3,236 | £15,722 |
| Profit Before Tax | £-1,885 | £-1,915 | £-1,934 | £-1,949 | £-1,963 | £-9,646 |
| Profit After Tax | £-1,885 | £-1,915 | £-1,934 | £-1,949 | £-1,963 | £-9,646 |
| Change In Property Value | £870 | £1,494 | £1,882 | £1,995 | £1,762 | £8,002 |
| Net Return | £-1,015 | £-421 | £-52 | £46 | £-201 | £-1,644 |
| Return From Rental Income (%) | -18% | -18% | -18% | -18% | -19% | -91% |
| Total Net Return (%) | -10% | -4% | 0% | 0% | -2% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change